| Revenue | DKK 8,5M | +85% |
| EBITDA | DKK 1,7M | +162% |
| Net profit | DKK -163K | -210% |
| Total assets | DKK 19,5M | +32% |
| Equity | DKK 16,4M | +56% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 863 | 248 | 478 | 4.599 | 8.488 |
| Staff expenses | -282 | -506 | -724 | -3.941 | -6.765 |
| EBITDA | 581 | -257 | -246 | 658 | 1.723 |
| Depreciation & amort. | -1 | -11 | -12 | -21 | -21 |
| EBIT | 580 | -268 | -258 | 637 | 1.703 |
| Net financials | -1 | -4 | -7 | 0 | 33 |
| Profit before tax | 580 | -271 | -265 | 638 | 1.736 |
| Tax | 128 | -59 | -135 | 490 | 1.899 |
| Net profit | 452 | -212 | -130 | 148 | -163 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 935 | 611 | 3.945 | 14.742 | 19.459 |
| Equity | 682 | 470 | 340 | 10.488 | 16.370 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 253 | 141 | 3.597 | 3.957 | 751 |
| Total debt | 253 | 141 | 3.597 | 3.957 | 751 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2020 | — | — |
AA Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Westerworld Innovations ApS | Company | 25.0% | 25.0% | 2026 |
Orlas Drenge ApS | Company | 25.0% | 25.0% | 2026 |
North Ventures Fund I K/S | Company | 15.0% | 15.0% | 2026 |
North Ventures SPV 4 K/S | Company | 15.0% | 15.0% | 2026 |
SJA Holding ApS | Company | 33.3% | 33.3% | 2020 |
Djursland-psykologen ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Juul Andersen | Management | 0 companies |
| André Alexander Westergaard | Management | 0 companies |
| Frank Kjerstein | Chairman | 0 companies |
| Mikkel Rørvig | Board of Directors | 0 companies |